
Shanghai No.1 Pharmacy Co., Ltd.
SSE:600833.SS
12.95 (CNY) • At close June 13, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||
Net Income
| 163.615 | 89.275 | 143.556 | 49.419 | 68.541 | 53.089 | 47.186 | 43.477 | 46.034 | 41.168 | 37.025 | 34.267 | 36.434 | 36.749 | 30.324 | 39.993 | 19.983 | 20.138 | 13.067 | 14.206 | 13.133 | 12.88 | 12.69 | 24.234 | -136.54 | -185.903 | -143.217 |
Depreciation & Amortization
| 65.724 | 54.008 | 48.32 | 45.19 | 8.36 | 9.33 | 9.541 | 9.021 | 8.977 | 9.152 | 11.292 | 9.4 | 10.763 | 9.256 | 9.089 | 10.521 | 12.715 | 15.578 | 13.721 | 15.056 | 14.527 | 8.257 | 8.783 | 4.476 | 1.301 | 1.688 | 10.393 |
Deferred Income Tax
| 0 | 0 | -23.86 | -4.143 | 1.132 | -2.518 | 0.378 | -0.286 | -0.129 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 3.487 | -27.38 | -117.94 | -65.609 | -4.005 | 36.435 | 21.09 | 69.344 | -12.153 | 1.291 | -30.974 | -35.34 | 11.106 | -19.034 | 1.167 | -0.821 | -9.761 | 7.958 | 58.873 | -2 | -25.674 | -1.741 | 1.376 | 32.272 | 61.242 | 25.312 | -88.977 |
Accounts Receivables
| 50.129 | -3.723 | -124.057 | -43.237 | -1.11 | -22.431 | 25.486 | -12.174 | -2.959 | 6.702 | -7.273 | -20.7 | 11.749 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -3.887 | 11.019 | -123.95 | -1.014 | 0.814 | -7.231 | -10.427 | 89.482 | -34.532 | 11.702 | -38.19 | -0.113 | -19.173 | -30.068 | 8.147 | -13.93 | -20.467 | -14.562 | -14.213 | 11.32 | 19.452 | 1.701 | 9.349 | -34.857 | 65.077 | -12.465 | -67.933 |
Accounts Payables
| 0 | -44.538 | 153.927 | -17.215 | -4.84 | 68.615 | 5.653 | -7.678 | 25.467 | -17.173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -42.754 | 9.862 | -23.86 | -4.143 | 1.132 | -2.518 | 31.517 | -20.138 | 22.379 | -10.411 | 7.216 | -35.227 | 30.28 | 11.034 | -6.98 | 13.11 | 10.707 | 22.52 | 73.085 | -13.32 | -45.126 | -3.442 | -7.973 | 67.13 | -3.836 | 37.776 | -21.043 |
Other Non Cash Items
| -183.799 | -57.411 | 58.375 | 7.559 | 11.345 | 5.747 | -35.024 | -1.767 | -6.487 | -2.791 | 1.856 | -1.807 | -2.056 | -2.304 | -0.664 | -22.632 | -2.223 | -2.324 | -2.662 | -13.047 | 0.939 | 6.899 | 2.237 | -4.489 | 76.006 | 156.312 | 89.12 |
Operating Cash Flow
| 49.027 | 58.492 | 132.311 | 36.56 | 84.241 | 104.602 | 42.793 | 120.074 | 36.371 | 48.821 | 19.199 | 6.52 | 56.248 | 24.666 | 39.916 | 27.061 | 20.715 | 41.35 | 82.998 | 14.215 | 2.925 | 26.295 | 25.086 | 56.493 | 2.009 | -2.591 | -132.68 |
Investing Activities: | |||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -51.938 | -13.878 | -11.371 | -12.64 | -12.233 | -9.986 | -9.126 | -13.584 | -2.612 | -5.726 | -4.033 | -7.328 | -54.401 | -9.325 | -10.296 | -5.066 | -4.057 | -8.206 | -15.39 | -3.419 | -8.718 | -18.822 | -23.302 | -4.958 | -0.086 | -0.187 | -0.199 |
Acquisitions Net
| 0 | 0 | 0.059 | 2.243 | 12.314 | 10.032 | -0.153 | 0.187 | 0.425 | 0.257 | 0 | 0 | 0 | 0 | 0.083 | 5.214 | 4.101 | 9.485 | 0.042 | 0 | 19.283 | 20.751 | 23.302 | 0.146 | 0 | 0 | 0.227 |
Purchases Of Investments
| -404.477 | -442 | -401.005 | -51.005 | -200 | -0.3 | 47.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.353 | -1.646 | -13.471 | -2.403 | -37 | 0 | -0.25 | -0.578 | -16.394 | -0.5 | 0 | 0 | -0.561 |
Sales Maturities Of Investments
| 348.06 | 560.927 | 284.536 | 2.164 | 1.938 | 6.095 | 5.546 | 4.894 | 7.182 | 4.329 | 3.572 | 3.352 | 2.831 | 2.383 | 2.072 | 27.546 | 2.797 | 2.959 | 3.479 | 16.736 | 5.952 | 7.365 | 3.476 | 59.369 | 0.512 | 0.225 | 0.517 |
Other Investing Activites
| 183.716 | 62.092 | 0 | 0 | -12.233 | -9.986 | -9.126 | 0.187 | 0.425 | 0.257 | 0.308 | 0.299 | 0.197 | 0.033 | -10.296 | -5.066 | -4.057 | -8.206 | 29.842 | -17.345 | -8.718 | -18.822 | -23.302 | 24.836 | 0.001 | 0.201 | -0.199 |
Investing Cash Flow
| 75.362 | 167.141 | -127.78 | -59.237 | -210.213 | -4.145 | 34.768 | -8.503 | 4.996 | -1.141 | -0.154 | -3.677 | -51.372 | -6.908 | -8.082 | 20.983 | -14.688 | -6.371 | -19.028 | -4.029 | 7.549 | -10.105 | -36.221 | 78.894 | 0.426 | 0.239 | -0.215 |
Financing Activities: | |||||||||||||||||||||||||||
Debt Repayment
| -0.424 | -224.929 | 320 | -180 | 180 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | -10 | 0 | -15.17 | -21.78 | -6.27 | 4.976 | -75.496 | 0 | 0.49 | 46.277 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -29.413 | -48.179 | -15.616 | -21.193 | -16.731 | -14.501 | -13.384 | -15.615 | -13.384 | -11.14 | -11.153 | -11.152 | -11.463 | -8.025 | -15.267 | -8.457 | -8.529 | -3.616 | -0.085 | -2.856 | -4.731 | -4.136 | -3.606 | -3.451 | -2.185 | -1.952 | -49.457 |
Other Financing Activities
| -65.875 | -57.952 | -55.235 | -33.616 | -1.572 | -0.231 | 0 | 0 | 0.002 | 0.015 | -0.3 | 0 | 1.974 | -0.009 | -3.582 | 2.012 | -1.382 | 4.251 | 0.1 | -0 | 0 | 1.3 | -0 | -2.492 | 0 | 0.282 | 0 |
Financing Cash Flow
| -95.712 | -331.06 | 249.148 | -236.059 | 161.697 | -14.732 | -13.384 | -15.615 | -13.384 | -11.14 | -11.453 | -11.152 | -9.489 | -8.035 | -18.849 | -6.446 | -14.911 | -13.716 | 0.015 | -18.026 | -26.511 | -9.106 | 1.37 | -81.439 | -2.185 | -1.18 | -3.179 |
Other Information: | |||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.464 | 0.522 | 0.6 | -0.041 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | -0.001 | -0 | 0 | 0 | -0 | -0.001 |
Net Change In Cash
| 29.142 | -104.905 | 254.28 | -258.779 | 35.725 | 85.725 | 64.177 | 95.956 | 27.984 | 36.541 | 7.591 | -8.309 | -4.613 | 9.723 | 12.984 | 41.599 | -8.883 | 21.263 | 63.985 | -7.839 | -16.037 | 7.083 | -9.765 | 53.948 | 0.25 | -3.533 | -136.076 |
Cash At End Of Period
| 428.87 | 399.728 | 504.633 | 250.353 | 509.131 | 473.406 | 387.682 | 323.505 | 227.548 | 199.565 | 163.024 | 155.432 | 163.741 | 168.354 | 158.631 | 145.647 | 104.048 | 113.562 | 92.299 | 28.313 | 36.153 | 52.19 | 45.106 | 54.871 | 0.978 | 0.817 | 4.35 |